Unlock all features! Tap here to upgrade
8914 Brittany Lakes Drive, Boynton Beach, FL 33472
3 beds • 2 baths • 2172 sqft
$314,300
View on ZillowThis property could be a profitable Mid-Term investment with a projected 26.48% first-year return on $84,003 initial cash invested.
26.48%
Cash On Cash
14.16%
Cap Rate
2.35
DSCR
$6,981
Rent
$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$6,981
Total Expenses
$5,127
Mortgage P&I
23%
$1,576
Property Taxes
5%
$370
Home Insurance
2%
$114
HOA
10%
$694
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768